137 Bear Paw Ln Mountain City, Tennessee, 37683
2 bed • 2 bath • 6 guests • $360,000
Annual Revenue
$42,193
Profit (Cash Flow)
-$1,248
Cap Rate
6.4%
Annual Revenue
AirDNA projects $152/night at 76% occupancy ($42,193)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.39% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.39%
Cap Rate
6.39%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,086
Deductible property tax
$3,564
Your total deduction
$51,777
Your adjusted annual income
$150,000 - $51,777 = $98,223
Taxes on $98,223 (30%)
$29,467
Your old tax bill
$45,000
Your new tax bill
$29,467
Estimated tax savings
$15,533
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com